Redning Danmark Vestjylland ApS
CVR number: 39632349
Herningvej 123, 6950 Ringkøbing
603@redningdanmark.dk
tel: 71716950
Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 877.51 | 1 566.65 | 854.45 |
| Employee benefit expenses | -1 543.48 | -1 303.52 | - 896.72 |
| Other operating expenses | -68.86 | ||
| Total depreciation | -16.74 | - 103.74 | - 105.48 |
| EBIT | 317.29 | 159.38 | - 216.62 |
| Other financial expenses | -6.54 | -5.08 | -9.53 |
| Pre-tax profit | 310.75 | 154.31 | - 226.15 |
| Income taxes | -68.38 | -33.94 | 8.94 |
| Net earnings | 242.37 | 120.37 | - 217.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 20.00 | 200.42 | |
| Tangible assets total | 20.00 | 200.42 | |
| Investments total | |||
| Non-current loans receivable | 25.00 | ||
| Long term receivables total | 25.00 | ||
| Inventories total | |||
| Current trade debtors | 47.14 | 70.51 | |
| Prepayments and accrued income | 25.67 | 20.17 | |
| Current other receivables | 64.10 | 12.37 | |
| Current deferred tax assets | 15.00 | ||
| Short term receivables total | 72.80 | 154.78 | 27.37 |
| Cash and bank deposits | 442.98 | 589.72 | 279.38 |
| Cash and cash equivalents | 442.98 | 589.72 | 279.38 |
| Balance sheet total (assets) | 535.78 | 969.92 | 306.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 2.00 | 40.00 | 40.00 |
| Other reserves | 38.00 | ||
| Retained earnings | -38.00 | 204.37 | 324.75 |
| Profit of the financial year | 242.37 | 120.37 | - 217.21 |
| Shareholders equity total | 244.37 | 364.75 | 147.54 |
| Provisions | 4.40 | 8.94 | |
| Non-current deferred tax liabilities | 63.98 | 29.39 | |
| Non-current liabilities total | 63.98 | 29.39 | |
| Current trade creditors | 60.64 | 51.25 | |
| Short-term deferred tax liabilities | 63.98 | 30.68 | |
| Other non-interest bearing current liabilities | 223.03 | 442.22 | 77.29 |
| Current liabilities total | 223.03 | 566.84 | 159.22 |
| Balance sheet total (liabilities) | 535.78 | 969.92 | 306.76 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.